| Revenue | DKK 13,7M | -5% |
| EBITDA | DKK 2,4M | -32% |
| Net profit | DKK 917K | -58% |
| Total assets | DKK 68,4M | -14% |
| Equity | DKK 39M | -1% |
| Employees | 17 | — |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | 6.992 | 8.537 | 8.204 | 8.451 | 8.757 | 8.452 | 8.529 | 8.631 | 14.990 | 14.642 | 14.278 | 14.436 | 13.717 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -6.576 | -7.145 | -7.081 | -7.263 | -7.753 | -8.054 | -7.988 | -7.630 | -10.056 | -9.640 | -10.478 | -10.887 | -11.286 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | 416 | 1.392 | 1.123 | 1.188 | 1.004 | 398 | 541 | 1.001 | 4.934 | 5.002 | 3.800 | 3.549 | 2.431 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -879 | -1.001 | -985 | -1.012 | -1.215 | -947 | -929 | -822 | -1.110 | -1.370 | -1.698 | -1.718 | -1.749 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | -462 | 391 | 138 | 176 | -211 | -549 | -388 | 179 | 3.824 | 3.632 | 2.102 | 1.831 | 682 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -268 | 1 | 93 | 82 | 198 | 185 | 179 | 247 | 264 | 151 | 245 | 877 | 384 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | -730 | 392 | 231 | 258 | -13 | -364 | -209 | 426 | 4.088 | 3.783 | 2.347 | 2.708 | 1.066 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 200 | 200 | 180 | 132 | 146 | 150 | 114 | 142 | 706 | 549 | 460 | 528 | 149 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | -930 | 192 | 51 | 126 | -159 | -514 | -323 | 284 | 3.382 | 3.234 | 1.887 | 2.180 | 917 |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42.804 | 36.936 | 35.516 | 32.559 | 45.303 | 36.027 | 48.931 | 45.585 | 60.198 | 71.781 | 67.353 | 79.190 | 68.427 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 27.372 | 25.710 | 26.700 | 26.361 | 25.732 | 23.808 | 23.499 | 24.691 | 33.661 | 39.048 | 37.593 | 39.483 | 39.017 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 200 | 200 | 200 | 150 | 138 | 163 | 133 | 142 | 596 | 793 | 648 | 711 | 173 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.232 | 11.026 | 8.616 | 6.048 | 19.433 | 12.056 | 25.299 | 20.752 | 25.172 | 30.182 | 27.918 | 37.909 | 28.202 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.432 | 11.226 | 8.816 | 6.198 | 19.571 | 12.219 | 25.432 | 20.894 | 25.768 | 30.975 | 28.566 | 38.620 | 28.375 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
TC Chief Executive Officer | Chief Executive Officer | 1995 | — | — |
OK Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
DD Management | Management | 2008 | — | — |
FS Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Chairman | 1995 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 1996 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 2024 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Lars Michael Vinther | Chief Executive Officer | 0 companies |
| Torkild Christian Laustsen | Chief Executive Officer | 0 companies |
| Ole Kiel | Chief Executive Officer | 0 companies |
| Ditlev Dohm | Management | 0 companies |
| Frank Skovgaard Andersen | Chief Executive Officer | 0 companies |
| John Danielsen | Board of Directors | 0 companies |
| Ingvard Larsen | Chairman | 0 companies |
| Michael Kastbjerg Jaug | Board of Directors | 0 companies |
| Keld Egelund | Board of Directors | 0 companies |
| Johannes Jørgensen | Board of Directors | 0 companies |
| Jesper Hannesbo | Board of Directors | 0 companies |
| Niels Ove Pedersen | Board of Directors | 0 companies |
| Thomas Hagerup | Board of Directors | 0 companies |
| Frank Martin Hoffmann | Chairman | 0 companies |
| Preben Møller Olsen | Board of Directors | 0 companies |
| Erik Gunnar Schou | Board of Directors | 0 companies |
| Morten Jørgensen | Board of Directors | 0 companies |
| Poul Henry Thomsen | Board of Directors | 0 companies |
| Henrik Pedersen | Board of Directors | 0 companies |
| Jan Rønn Ginsborg | Board of Directors | 0 companies |
| Dennis Juhl Christensen | Board of Directors | 0 companies |
| Thøger Thøgersen | Chairman | 0 companies |
| Kurt Biermann Madsen | Chairman | 0 companies |
| Svend Erik Klausen | Board of Directors | 0 companies |
| Rikke Dolleris Sørensen | Board of Directors | 0 companies |